[EIG] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[EIG] ESTHETICS INTERNATIONAL GROUP
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.09%
YoY- 184.74%
Quarter Report
Latest QR
Upcoming QR
EIG's Result
EIG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 145,934 140,476 142,984 145,760 143,044 136,008 134,414 5.62%
PBT 22,764 19,660 20,383 21,380 21,666 18,876 11,021 62.11%
Tax -4,400 -4,572 -4,898 -3,642 -4,626 -3,988 -3,770 10.84%
NP 18,364 15,088 15,485 17,737 17,040 14,888 7,251 85.69%
-
NP to SH 18,364 15,088 15,485 17,737 17,040 14,888 7,253 85.66%
-
Tax Rate 19.33% 23.26% 24.03% 17.03% 21.35% 21.13% 34.21% -
Total Cost 127,570 125,388 127,499 128,022 126,004 121,120 127,163 0.21%
-
Net Worth 135,138 129,431 127,501 123,791 125,674 122,214 118,375 9.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,553 - 5,543 - 5,544 - 4,624 12.96%
Div Payout % 30.24% - 35.80% - 32.54% - 63.75% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 135,138 129,431 127,501 123,791 125,674 122,214 118,375 9.22%
NOSH 185,120 184,901 184,785 184,763 184,815 185,174 184,961 0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.58% 10.74% 10.83% 12.17% 11.91% 10.95% 5.39% -
ROE 13.59% 11.66% 12.14% 14.33% 13.56% 12.18% 6.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.83 75.97 77.38 78.89 77.40 73.45 72.67 5.56%
EPS 9.92 8.16 8.38 9.60 9.22 8.04 3.92 85.59%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 2.50 12.91%
NAPS 0.73 0.70 0.69 0.67 0.68 0.66 0.64 9.15%
Adjusted Per Share Value based on latest NOSH - 184,671
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.16 41.55 42.29 43.11 42.31 40.23 39.76 5.61%
EPS 5.43 4.46 4.58 5.25 5.04 4.40 2.15 85.35%
DPS 1.64 0.00 1.64 0.00 1.64 0.00 1.37 12.72%
NAPS 0.3997 0.3828 0.3771 0.3661 0.3717 0.3615 0.3501 9.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.25 1.21 1.00 0.97 0.65 0.50 -
P/RPS 1.59 1.65 1.56 1.27 1.25 0.88 0.69 74.37%
P/EPS 12.60 15.32 14.44 10.42 10.52 8.08 12.75 -0.78%
EY 7.94 6.53 6.93 9.60 9.51 12.37 7.84 0.84%
DY 2.40 0.00 2.48 0.00 3.09 0.00 5.00 -38.66%
P/NAPS 1.71 1.79 1.75 1.49 1.43 0.98 0.78 68.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 29/05/14 24/02/14 20/11/13 26/08/13 22/05/13 -
Price 1.10 1.25 1.24 1.27 0.90 0.74 0.50 -
P/RPS 1.40 1.65 1.60 1.61 1.16 1.01 0.69 60.20%
P/EPS 11.09 15.32 14.80 13.23 9.76 9.20 12.75 -8.87%
EY 9.02 6.53 6.76 7.56 10.24 10.86 7.84 9.78%
DY 2.73 0.00 2.42 0.00 3.33 0.00 5.00 -33.17%
P/NAPS 1.51 1.79 1.80 1.90 1.32 1.12 0.78 55.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment